BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 75 Miramar, Viña del Mar, Valparaíso, 2541235

2 bed • 2 bath • 5 guests • $100,000

BNB

Calc

Annual Revenue

$16,304

Profit (Cash Flow)

-$1,478

Cap Rate

3.9%

Annual Revenue

$16,304

AirDNA projects $81/night at 44% occupancy ($13,017). Airbtics projects $93/night at 48% occupancy ($16,304). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 48% occupancy rate, $93 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles25%50%75%90%
Revenue$9,990$15,128$23,490$33,879
Occupancy36%47%57%68%
Nightly Rate$74$84$108$132

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
depto Reñaca-5 sector vista al mar paradise

No image available

$11,839
$81
38%
221$26❌❌✅N / Y⭐️ 4.5 (19)
Departamento Reñaca vista al mar , Viña del Mar

No image available

$15,940
$65
67%
212$0❌❌✅N / Y⭐️ 4.5 (160)
Frontal Mar Reñaca - sector 5 - primera línea

No image available

$20,440
$96
56%
222$36❌❌✅N / N⭐️ 4.5 (98)
Del Alto

No image available

$24,306
$78
82%
211$26❌❌❌N / Y⭐️ 5 (31)
Cercanía espectacular del océano. Departamento.

No image available

$22,991
$60
100%
227$31✅❌❌N / N⭐️ 5 (23)
Depto en Reñaca frente sector 5

No image available

$21,580
$134
44%
225$0❌❌❌N / N⭐️ 4.5 (5)
Reñaca Beach vista frente al mar 4 pers sector 5

No image available

$18,749
$93
52%
223$60❌❌❌Y / Y⭐️ 5 (136)
Hermosa vista departameto reñaca 5 sector paradise

No image available

$11,637
$73
41%
211$26✅❌✅N / N⭐️ 4.5 (51)
Reñaca, 1a línea vista total, sobre playa,

No image available

$22,491
$103
57%
213$33❌❌❌N / Y⭐️ 5 (49)
Frente al mar - Sector 5 Reñaca - Gran terraza

No image available

$23,341
$101
60%
212$31❌❌❌N / Y⭐️ 5 (12)
Frente al mar, sector 5, borde costero buena vista

No image available

$15,464
$65
65%
212$0❌❌✅N / Y⭐️ 5 (11)
Large Beach Apartment: Views+H. speed WIFI+Parking

No image available

$40,245
$132
81%
222$44✅❌✅Y / Y⭐️ 5 (271)
Moderno frente al mar con estacionamiento

No image available

$27,292
$108
67%
222$35✅❌✅Y / Y⭐️ 5 (157)
Departamento con excelente ubicación en reñaca

No image available

$16,777
$74
58%
222$40✅❌❌Y / N⭐️ 4.5 (21)
Hermoso departamento en Reñaca

No image available

$13,757
$68
51%
222$26❌✅✅Y / Y⭐️ 4 (4)
REÑACA FRENTE A SECTOR 5 VISTA AL MAR

No image available

$12,570
$70
48%
222$15❌❌❌N / N⭐️ 5 (71)
departamento frente al mar

No image available

$21,960
$120
50%
222$0❌✅✅Y / N⭐️ 4.8 (30)
Departamento primera línea al Mar, en Reñaca

No image available

$20,126
$117
47%
212$0❌❌❌N / N⭐️ 5 (31)
Departamento en Edificio Torremolinos, Reñaca.

No image available

$18,282
$111
45%
212$0❌❌✅N / N⭐️ 4.5 (5)
Remodelado Dpto reñaca con vista al mar y bosque.

No image available

$11,525
$82
38%
223$20✅❌❌Y / Y⭐️ 4.5 (23)
Departamento Reñaca Av. Borgoño

No image available

$17,985
$90
50%
222$38✅❌❌Y / Y⭐️ 5 (43)
Dpto con Gran Vista al Mar, 2 Dormitorios , WIFI.

No image available

$14,050
$117
32%
223$26❌❌❌Y / Y⭐️ 5 (56)
Fabulosa vista playa Reñaca sector 5

No image available

$19,138
$104
49%
223$50❌❌❌Y / Y⭐️ 5 (39)
Hermoso departamento primera linea de playa

No image available

$12,428
$84
40%
216$26❌❌❌N / Y⭐️ 5 (15)
Departamento playa Reñaca con gran vista y piscina

No image available

$11,604
$88
35%
225$41✅❌✅Y / N⭐️ 5 (42)
Depto. Reñaca 2 dormitorios

No image available

$11,682
$84
38%
222$0✅❌✅N / N⭐️ 5 (42)
Departamento Reñaca sector 5

No image available

$11,705
$82
39%
213$0❌❌❌N / Y⭐️ 4.5 (5)
Encantador Depto. Viña del Mar Reñaca Beach

No image available

$20,035
$161
34%
223$0✅✅✅Y / Y⭐️ 4.5 (4)
Depto 5to Sector Reñaca 1a línea

No image available

$11,240
$83
37%
212$0❌❌❌N / N⭐️ 4.5 (21)
Beautiful apartment in Reñaca

No image available

$15,366
$78
53%
223$26❌❌❌N / Y⭐️ 4.5 (40)
Departamento vista al mar en reñaca

No image available

$13,084
$67
51%
222$29❌❌❌N / Y⭐️ 5 (38)
Depto sector 4 Reñaca

No image available

$28,008
$120
63%
21.55$31❌❌❌Y / N⭐️ 4 (6)
Arriendo Reñaca por día.

No image available

$9,333
$75
34%
222$0❌❌❌Y / N⭐️ 0 (1)
Vista Espectacular 2 piezas 2 Baños, piscinas

No image available

$9,617
$83
31%
223$13✅❌❌N / Y⭐️ 4.5 (41)
Apartment, Reñaca beach. Viña del Mar

No image available

$21,465
$69
85%
212$0❌❌✅Y / Y⭐️ 4.2 (36)

Return Metrics

-5.3% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$1,478-$2,956-$4,434-$5,912-$7,390-$14,781-$44,345
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$79,999$79,999$79,999$79,999$79,999$79,999$79,999
Down Payment$20,000$20,000$20,000$20,000$20,000$20,000$20,000
Property Appreciation$3,000$6,090$9,272$12,550$15,927$34,391$142,726
Total Return$101,521$103,133$104,838$106,638$108,536$119,609$198,380

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-5.3%

Cap Rate

3.85%

Return on Investment

10.51%

property-location

75 Miramar Viña del Mar, Valparaíso, 2541235

2 bed • 2 bath • 5 guests

-14

Airbnb Investor Score

-$1,478

Annual Profit

3.9%

Cap Rate

-5.3%

Cash on Cash

$16,304

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $81/night at 44% occupancy ($13,017.29). Airbtics projects $93/night at 48% occupancy ($16,304).

Top 48% of comparables

Top 41% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$16,644

Avg annual revenue

48%

Avg occupancy rate

$93

Avg nightly rate


🏊‍♂️ Pool
🛁 Hot tub
🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$5k

$15k

$30k

$40k

Sign up to see the data on 40 all comparables

-$1,478

Profit

Revenue

$16,304

Operating Expenses

$12,449

Operating Income

$3,855

Mortgage & Taxes

$5,333

Profit (Cash Flow)

-$1,478

$27,876

Cash Investment

Down Payment

$20,000

Renos & Furnishing

$4,876

Closing Costs

$3,000

Total

$27,876

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-5.3%

Cap Rate

3.85%

Profit (Cummulative)

-$1,478

$80,000

$4,876

$3,000

$0

Total Gain

$2,931